investorscraft@gmail.com

Intrinsic ValueChina Construction Bank Corporation (601939.SS)

Previous Close$8.72
Intrinsic Value
Upside potential
Previous Close
$8.72

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Construction Bank Corporation is a leading state-owned commercial bank and a systemically important financial institution in China. It operates a universal banking model, providing a comprehensive suite of financial services through its Corporate Banking, Personal Banking, and Treasury Business segments. Its core revenue model is built on traditional banking activities, primarily the net interest margin from its massive deposit base and extensive loan portfolio, supplemented by fee-based income from wealth management, credit cards, and international settlement services. The bank holds a dominant market position, particularly in infrastructure financing and housing mortgage loans, leveraging its historical role in supporting national construction projects. With a vast network of over 14,700 outlets, it possesses unparalleled physical distribution and deep customer relationships across the country, serving both retail and corporate clients. Its operations are deeply integrated with the Chinese economy, making its performance a key indicator of domestic financial health and policy direction.

Revenue Profitability And Efficiency

The bank reported robust revenue of CNY 607.87 billion for the period, demonstrating its scale. Profitability is strong, with net income reaching CNY 335.58 billion, indicating effective management of its interest spread and operating costs. This performance reflects a highly efficient operation for an institution of its size, successfully monetizing its vast asset base.

Earnings Power And Capital Efficiency

The bank exhibits substantial earnings power, generating a diluted EPS of CNY 1.31. Its operations are highly cash-generative, as evidenced by an operating cash flow of CNY 338.02 billion, which comfortably funds its business needs and strategic investments. This strong cash conversion underscores the quality of its core banking earnings.

Balance Sheet And Financial Health

The balance sheet is characterized by immense scale, with total debt of CNY 7.45 trillion against a substantial cash and equivalents position of CNY 3.54 trillion. As a major bank, its financial health is closely tied to broader economic conditions and asset quality, with its stability being a paramount concern for Chinese regulators.

Growth Trends And Dividend Policy

The bank maintains a shareholder-friendly dividend policy, distributing CNY 0.403 per share. Its growth is aligned with the expansion of the Chinese economy and credit cycle, focusing on steady, managed asset growth rather than aggressive expansion, prioritizing stability and consistent returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 1.91 trillion, the market valuation reflects its status as a large-cap, low-beta (0.4) defensive holding. This suggests investor expectations are anchored on stability, dividend yield, and a gradual alignment with China's macroeconomic trajectory rather than high growth.

Strategic Advantages And Outlook

Its key strategic advantages include its sovereign backing, critical role in national projects, and extensive distribution network. The outlook is intrinsically linked to China's economic policies, with the bank poised to benefit from state-directed lending initiatives while navigating challenges in property sector exposure and interest rate margins.

Sources

Company DescriptionPublic Financial Disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount